Epstein Secrets

9 99.9 11.3% 2014 155.3 111.7 11.8% CAGR: 2009-14 Source: Datamonitor 10.1% DATAMONITOR • Sources: Standard & Poor's Industry Surveys (n, the Datamonitor Group, and information provided by management. CONFIDENTIAL I WTAS LLC 13 EFTA00307408 WTAS ALIPHCOM - COMMON EQUITY VALUATION REPORT As of June 20

ude the following: (i) Discussions with management for growth and margin expectations: (ii) Forecast for fiscal years 2011 through 2016 provided by management OdaugemeM's Forecast"; (iii) Unaudited historical financials; and (iv) Guideline company infommtion. Management prepared its previous forecast in January 2011

9 99.9 11.3% 2014 155.3 111.7 11.8% CAGR: 2009-14 Source: Datamonitor 10.1% DATAMONITOR • Sources: Standard & Poor's Industry Surveys (n, the Datamonitor Group, and information provided by management. CONFIDENTIAL I WTAS LLC 13 EFTA00307307 WTAS ALIPHCOM - COMMON EQUITY VALUATION REPORT As of June 20

ude the following: (i) Discussions with management for growth and margin expectations: (ii) Forecast for fiscal years 2011 through 2016 provided by management OdaugemeM's Forecast"; (iii) Unaudited historical financials; and (iv) Guideline company infommtion. Management prepared its previous forecast in January 2011

9 99.9 11.3% 2014 155.3 111.7 11.8% CAGR: 2009-14 Source: Datamonitor 10.1% DATAMONITOR • Sources: Standard & Poor's Industry Surveys (n, the Datamonitor Group, and information provided by management. CONFIDENTIAL I WTAS LLC 13 EFTA00307206 WTAS ALIPHCOM - COMMON EQUITY VALUATION REPORT As of June 20

ude the following: (i) Discussions with management for growth and margin expectations: (ii) Forecast for fiscal years 2011 through 2016 provided by management OdaugemeM's Forecast"; (iii) Unaudited historical financials; and (iv) Guideline company infommtion. Management prepared its previous forecast in January 2011